Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.99% first-year return on $91,815 initial cash invested.
9.99%
Cash On Cash
9.25%
Cap Rate
1.53
DSCR
$4,276
Rent
$764
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,276 income − $3,512 expenses = $764 cash flow
Investment Breakdown
|
Purchase Price
$352k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,815
Downpayment
20%
$70,300
Closing costs
1%
$3,515
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,276
Total Expenses
$3,512
Mortgage P&I
42%
$1,775
Property Taxes
4%
$156
Home Insurance
3%
$128
HOA
0%
$0
Property Management
12%
$513
CapEx
4%
$171
Vacancy
3%
$128
Maintenance
4%
$171
Other
11%
$470